Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.58% first-year return on $69,450 initial cash invested.
4.58%
Cash On Cash
8.31%
Cap Rate
1.34
DSCR
$4,213
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,213
Total Expenses
$3,948
Mortgage P&I
30%
$1,263
Property Taxes
14%
$576
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,053